Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $259,000 | $259,000 | $259,000 | $259,000 | $259,000 | $259,000 |
1 | $265,475 | $271,950 | $278,425 | $284,900 | $291,375 | $297,850 |
2 | $272,112 | $285,548 | $299,307 | $313,390 | $327,797 | $342,528 |
3 | $278,915 | $299,825 | $321,755 | $344,729 | $368,771 | $393,907 |
4 | $285,888 | $314,816 | $345,887 | $379,202 | $414,868 | $452,993 |
5 | $293,035 | $330,557 | $371,828 | $417,122 | $466,726 | $520,942 |